0.573
Revenue₹B
0.990
1.016
1.045
1.113
1.156
1.210
1.274
1.362
1.457
1.534
0.590
5.83%
4.88%
58
6.77
Revenue growth%
10.29
12.74
10.13
9.52
11.52
13.40
15.22
16.88
15.62
15.63
25.87
15.62
13.07
14
10.10
Gross margin%
11.99
12.55
13.62
14.97
14.73
17.29
16.65
16.08
17.79
17.98
23.44
17.29
15.52
19
14.07
Operating margin%
10.75
13.68
16.26
16.60
16.74
17.91
20.05
22.72
23.17
22.20
12.88
22.20
17.32
21
2.96
Net margin%
7.48
8.38
9.87
12.13
9.54
9.54
8.86
6.52
7.60
9.61
11.19
8.86
9.20
35
19.80
P/E ratio (avg)x
5.699
5.761
5.307
5.262
5.639
6.357
7.179
6.680
7.500
6.841
32.38
6.841
6.059
45
19.86
EV/EBITx
11.23
11.14
11.68
10.81
11.66
12.30
12.15
11.79
12.31
13.08
15.77
12.30
11.73
61
28.06
FCF yield (avg)%
16.79
14.40
14.10
13.89
13.37
10.77
10.26
9.47
9.95
11.68
18.82
10.26
12.53
83
10.30
FCF margin%
7.33
10.19
7.43
6.26
4.35
4.78
4.24
2.04
4.95
3.34
6.33
4.24
4.87
57
1.559
FCF / Net incomex
0.633
0.724
0.823
0.898
0.946
1.145
1.196
1.430
1.699
1.728
0.910
1.430
1.045
28
28.91
ROIC%
6.53
4.46
7.04
5.50
7.52
5.21
7.84
9.36
6.82
9.25
8.50
7.84
6.93
58
12.18
Return on equity%
28.49
29.42
29.78
28.18
25.30
23.51
24.98
26.96
27.95
29.94
17.90
26.96
28.07
48
14.38
Return on assets%
8.35
11.30
12.12
10.00
12.73
10.39
7.89
9.46
6.47
7.50
28.78
7.89
9.73
10
7.74
EPS₹
11.68
12.87
14.92
17.07
16.77
19.61
18.51
20.03
20.79
22.44
8.46
5.99%
7.08%
—
26.78
EPS growth%
14.18
15.79
15.33
13.88
16.12
16.54
18.24
15.44
13.24
14.67
16.94
15.44
15.38
51
7.22
Bookvalue per sh₹
30.21
33.01
35.48
35.49
40.74
47.75
48.68
50.46
56.91
63.56
3.28
9.30%
7.89%
—
18.25
FCF per share₹
10.48
10.25
11.01
11.83
12.98
14.09
14.63
17.65
20.42
20.42
23.50
9.49%
7.04%
—
21.69
Dividend per sh₹
17.39
17.05
19.25
18.89
18.46
17.96
19.00
17.78
19.94
22.00
16.41
3.57%
1.95%
—
13.60
Div yield (avg)%
11.90
13.80
14.80
16.93
17.29
19.81
20.70
21.13
19.82
21.72
9.50
20.70
18.55
35
13.88
Payout ratio%
10.90
9.07
10.28
11.82
12.17
13.83
16.05
16.93
18.96
21.65
13.72
16.93
13.00
86
26.24
Shares (diluted)M
16.09
17.20
18.51
16.71
17.72
17.40
15.62
15.46
13.12
11.97
27.23
(7.55%)
(4.24%)
36
11.36
Buyback yield%
8.69
7.97
7.37
7.92
5.27
5.72
4.60
6.27
5.69
3.88
4.64
5.69
5.99
82
1.426
D/E ratiox
0.486
0.506
0.540
0.518
0.472
0.518
0.475
0.495
0.510
0.522
1.552
0.510
0.508
32
1.336
Enterprise value₹B
1.660
1.627
1.581
1.619
1.900
1.849
2.007
1.991
2.177
2.419
0.228
4.94%
4.29%
75
965.9
LT debt₹M
283.2
249.5
223.1
200.0
185.2
172.8
155.2
133.2
121.9
117.6
228.2
(8.68%)
(8.52%)
76
Revenue
₹1.534B
4.88%
1.00×
Cost of revenue
₹920.1M
5.09%
1.02×
Operating expenses
₹232.3M
5.04%
1.02×
Goodwill & intangibles
16.33%
Spread over hurdle
(0.48%)